[FAREAST] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.17%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 559,896 366,870 137,272 74,192 79,642 65,536 39,796 55.31%
PBT 214,402 103,306 55,985 50,934 65,217 32,950 18,211 50.77%
Tax -40,585 -22,508 -10,341 -14,212 -21,988 -10,330 -7,939 31.21%
NP 173,817 80,798 45,644 36,722 43,229 22,620 10,272 60.15%
-
NP to SH 156,593 68,026 41,406 33,573 43,229 22,620 10,272 57.40%
-
Tax Rate 18.93% 21.79% 18.47% 27.90% 33.72% 31.35% 43.59% -
Total Cost 386,078 286,072 91,628 37,469 36,413 42,916 29,524 53.43%
-
Net Worth 635,715 533,145 493,928 328,058 361,674 319,868 307,767 12.83%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 67,629 17,996 8,904 4,374 6,435 - 3,083 67.23%
Div Payout % 43.19% 26.46% 21.51% 13.03% 14.89% - 30.02% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 635,715 533,145 493,928 328,058 361,674 319,868 307,767 12.83%
NOSH 135,258 134,973 133,569 65,611 64,354 63,090 61,676 13.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 31.04% 22.02% 33.25% 49.50% 54.28% 34.52% 25.81% -
ROE 24.63% 12.76% 8.38% 10.23% 11.95% 7.07% 3.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 413.95 271.81 102.77 113.08 123.76 103.88 64.52 36.27%
EPS 115.77 50.40 31.00 25.43 67.17 35.85 16.66 38.09%
DPS 50.00 13.33 6.67 6.67 10.00 0.00 5.00 46.72%
NAPS 4.70 3.95 3.6979 5.00 5.62 5.07 4.99 -0.99%
Adjusted Per Share Value based on latest NOSH - 65,609
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 94.28 61.78 23.12 12.49 13.41 11.04 6.70 55.31%
EPS 26.37 11.46 6.97 5.65 7.28 3.81 1.73 57.39%
DPS 11.39 3.03 1.50 0.74 1.08 0.00 0.52 67.19%
NAPS 1.0705 0.8978 0.8318 0.5524 0.609 0.5386 0.5183 12.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.20 5.35 3.80 2.58 1.82 1.48 1.30 -
P/RPS 1.50 1.97 3.70 2.28 1.47 1.42 2.01 -4.75%
P/EPS 5.36 10.62 12.26 5.04 2.71 4.13 7.81 -6.07%
EY 18.67 9.42 8.16 19.83 36.91 24.23 12.81 6.47%
DY 8.06 2.49 1.75 2.58 5.49 0.00 3.85 13.09%
P/NAPS 1.32 1.35 1.03 0.52 0.32 0.29 0.26 31.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 22/11/07 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 -
Price 5.20 5.80 4.14 2.63 1.87 1.57 1.33 -
P/RPS 1.26 2.13 4.03 2.33 1.51 1.51 2.06 -7.85%
P/EPS 4.49 11.51 13.35 5.14 2.78 4.38 7.99 -9.15%
EY 22.26 8.69 7.49 19.46 35.92 22.84 12.52 10.05%
DY 9.62 2.30 1.61 2.53 5.35 0.00 3.76 16.93%
P/NAPS 1.11 1.47 1.12 0.53 0.33 0.31 0.27 26.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment